Savings Plan and Future Cost Estimation for Washington Adventist University

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$97,240
Monthly savings required$770

How much will it cost to send your child to Washington Adventist University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $388,960.37 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $769.73 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$37,498.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Washington Adventist University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $769.73 $0.00 $0.00 $769.73
2 $769.73 $769.73 $0.00 $4.35 $1,543.81
3 $1,543.81 $769.73 $0.00 $8.73 $2,322.27
4 $2,322.27 $769.73 $0.00 $13.13 $3,105.13
5 $3,105.13 $769.73 $0.00 $17.56 $3,892.42
6 $3,892.42 $769.73 $0.00 $22.01 $4,684.16
7 $4,684.16 $769.73 $0.00 $26.48 $5,480.37
8 $5,480.37 $769.73 $0.00 $30.99 $6,281.09
9 $6,281.09 $769.73 $0.00 $35.51 $7,086.33
10 $7,086.33 $769.73 $0.00 $40.07 $7,896.13
11 $7,896.13 $769.73 $0.00 $44.65 $8,710.51
12 $8,710.51 $769.73 $0.00 $49.25 $9,529.49
13 $9,529.49 $769.73 $0.00 $53.88 $10,353.10
14 $10,353.10 $769.73 $0.00 $58.54 $11,181.37
15 $11,181.37 $769.73 $0.00 $63.22 $12,014.32
16 $12,014.32 $769.73 $0.00 $67.93 $12,851.98
17 $12,851.98 $769.73 $0.00 $72.67 $13,694.38
18 $13,694.38 $769.73 $0.00 $77.43 $14,541.54
19 $14,541.54 $769.73 $0.00 $82.22 $15,393.49
20 $15,393.49 $769.73 $0.00 $87.04 $16,250.26
21 $16,250.26 $769.73 $0.00 $91.88 $17,111.87
22 $17,111.87 $769.73 $0.00 $96.75 $17,978.35
23 $17,978.35 $769.73 $0.00 $101.65 $18,849.73
24 $18,849.73 $769.73 $0.00 $106.58 $19,726.04
25 $19,726.04 $769.73 $0.00 $111.53 $20,607.30
26 $20,607.30 $769.73 $0.00 $116.52 $21,493.55
27 $21,493.55 $769.73 $0.00 $121.53 $22,384.81
28 $22,384.81 $769.73 $0.00 $126.57 $23,281.11
29 $23,281.11 $769.73 $0.00 $131.63 $24,182.47
30 $24,182.47 $769.73 $0.00 $136.73 $25,088.93
31 $25,088.93 $769.73 $0.00 $141.86 $26,000.52
32 $26,000.52 $769.73 $0.00 $147.01 $26,917.26
33 $26,917.26 $769.73 $0.00 $152.19 $27,839.18
34 $27,839.18 $769.73 $0.00 $157.41 $28,766.32
35 $28,766.32 $769.73 $0.00 $162.65 $29,698.70
36 $29,698.70 $769.73 $0.00 $167.92 $30,636.35
37 $30,636.35 $769.73 $0.00 $173.22 $31,579.30
38 $31,579.30 $769.73 $0.00 $178.55 $32,527.58
39 $32,527.58 $769.73 $0.00 $183.92 $33,481.23
40 $33,481.23 $769.73 $0.00 $189.31 $34,440.27
41 $34,440.27 $769.73 $0.00 $194.73 $35,404.73
42 $35,404.73 $769.73 $0.00 $200.18 $36,374.64
43 $36,374.64 $769.73 $0.00 $205.67 $37,350.04
44 $37,350.04 $769.73 $0.00 $211.18 $38,330.95
45 $38,330.95 $769.73 $0.00 $216.73 $39,317.41
46 $39,317.41 $769.73 $0.00 $222.31 $40,309.45
47 $40,309.45 $769.73 $0.00 $227.92 $41,307.10
48 $41,307.10 $769.73 $0.00 $233.56 $42,310.39
49 $42,310.39 $769.73 $0.00 $239.23 $43,319.35
50 $43,319.35 $769.73 $0.00 $244.93 $44,334.01
51 $44,334.01 $769.73 $0.00 $250.67 $45,354.41
52 $45,354.41 $769.73 $0.00 $256.44 $46,380.58
53 $46,380.58 $769.73 $0.00 $262.24 $47,412.55
54 $47,412.55 $769.73 $0.00 $268.08 $48,450.36
55 $48,450.36 $769.73 $0.00 $273.95 $49,494.04
56 $49,494.04 $769.73 $0.00 $279.85 $50,543.62
57 $50,543.62 $769.73 $0.00 $285.78 $51,599.13
58 $51,599.13 $769.73 $0.00 $291.75 $52,660.61
59 $52,660.61 $769.73 $0.00 $297.75 $53,728.09
60 $53,728.09 $769.73 $0.00 $303.79 $54,801.61
61 $54,801.61 $769.73 $0.00 $309.86 $55,881.20
62 $55,881.20 $769.73 $0.00 $315.96 $56,966.89
63 $56,966.89 $769.73 $0.00 $322.10 $58,058.72
64 $58,058.72 $769.73 $0.00 $328.27 $59,156.72
65 $59,156.72 $769.73 $0.00 $334.48 $60,260.93
66 $60,260.93 $769.73 $0.00 $340.72 $61,371.38
67 $61,371.38 $769.73 $0.00 $347.00 $62,488.11
68 $62,488.11 $769.73 $0.00 $353.32 $63,611.16
69 $63,611.16 $769.73 $0.00 $359.67 $64,740.56
70 $64,740.56 $769.73 $0.00 $366.05 $65,876.34
71 $65,876.34 $769.73 $0.00 $372.47 $67,018.54
72 $67,018.54 $769.73 $0.00 $378.93 $68,167.20
73 $68,167.20 $769.73 $0.00 $385.43 $69,322.36
74 $69,322.36 $769.73 $0.00 $391.96 $70,484.05
75 $70,484.05 $769.73 $0.00 $398.53 $71,652.31
76 $71,652.31 $769.73 $0.00 $405.13 $72,827.17
77 $72,827.17 $769.73 $0.00 $411.78 $74,008.68
78 $74,008.68 $769.73 $0.00 $418.46 $75,196.87
79 $75,196.87 $769.73 $0.00 $425.17 $76,391.77
80 $76,391.77 $769.73 $0.00 $431.93 $77,593.43
81 $77,593.43 $769.73 $0.00 $438.72 $78,801.88
82 $78,801.88 $769.73 $0.00 $445.56 $80,017.17
83 $80,017.17 $769.73 $0.00 $452.43 $81,239.33
84 $81,239.33 $769.73 $0.00 $459.34 $82,468.40
85 $82,468.40 $769.73 $0.00 $466.29 $83,704.42
86 $83,704.42 $769.73 $0.00 $473.28 $84,947.43
87 $84,947.43 $769.73 $0.00 $480.31 $86,197.47
88 $86,197.47 $769.73 $0.00 $487.37 $87,454.57
89 $87,454.57 $769.73 $0.00 $494.48 $88,718.78
90 $88,718.78 $769.73 $0.00 $501.63 $89,990.14
91 $89,990.14 $769.73 $0.00 $508.82 $91,268.69
92 $91,268.69 $769.73 $0.00 $516.05 $92,554.47
93 $92,554.47 $769.73 $0.00 $523.32 $93,847.52
94 $93,847.52 $769.73 $0.00 $530.63 $95,147.88
95 $95,147.88 $769.73 $0.00 $537.98 $96,455.59
96 $96,455.59 $769.73 $0.00 $545.37 $97,770.69
97 $97,770.69 $769.73 $0.00 $552.81 $99,093.23
98 $99,093.23 $769.73 $0.00 $560.29 $100,423.25
99 $100,423.25 $769.73 $0.00 $567.81 $101,760.79
100 $101,760.79 $769.73 $0.00 $575.37 $103,105.89
101 $103,105.89 $769.73 $0.00 $582.98 $104,458.60
102 $104,458.60 $769.73 $0.00 $590.62 $105,818.95
103 $105,818.95 $769.73 $0.00 $598.32 $107,187.00
104 $107,187.00 $769.73 $0.00 $606.05 $108,562.78
105 $108,562.78 $769.73 $0.00 $613.83 $109,946.34
106 $109,946.34 $769.73 $0.00 $621.65 $111,337.72
107 $111,337.72 $769.73 $0.00 $629.52 $112,736.97
108 $112,736.97 $769.73 $0.00 $637.43 $114,144.13
109 $114,144.13 $769.73 $0.00 $645.39 $115,559.25
110 $115,559.25 $769.73 $0.00 $653.39 $116,982.37
111 $116,982.37 $769.73 $0.00 $661.44 $118,413.54
112 $118,413.54 $769.73 $0.00 $669.53 $119,852.80
113 $119,852.80 $769.73 $0.00 $677.67 $121,300.20
114 $121,300.20 $769.73 $0.00 $685.85 $122,755.78
115 $122,755.78 $769.73 $0.00 $694.08 $124,219.59
116 $124,219.59 $769.73 $0.00 $702.36 $125,691.68
117 $125,691.68 $769.73 $0.00 $710.68 $127,172.09
118 $127,172.09 $769.73 $0.00 $719.05 $128,660.87
119 $128,660.87 $769.73 $0.00 $727.47 $130,158.07
120 $130,158.07 $769.73 $0.00 $735.93 $131,663.73
121 $131,663.73 $769.73 $0.00 $744.45 $133,177.91
122 $133,177.91 $769.73 $0.00 $753.01 $134,700.65
123 $134,700.65 $769.73 $0.00 $761.62 $136,232.00
124 $136,232.00 $769.73 $0.00 $770.28 $137,772.01
125 $137,772.01 $769.73 $0.00 $778.98 $139,320.72
126 $139,320.72 $769.73 $0.00 $787.74 $140,878.19
127 $140,878.19 $769.73 $0.00 $796.55 $142,444.47
128 $142,444.47 $769.73 $0.00 $805.40 $144,019.60
129 $144,019.60 $769.73 $0.00 $814.31 $145,603.64
130 $145,603.64 $769.73 $0.00 $823.26 $147,196.63
131 $147,196.63 $769.73 $0.00 $832.27 $148,798.63
132 $148,798.63 $769.73 $0.00 $841.33 $150,409.69
133 $150,409.69 $769.73 $0.00 $850.44 $152,029.86
134 $152,029.86 $769.73 $0.00 $859.60 $153,659.19
135 $153,659.19 $769.73 $0.00 $868.81 $155,297.73
136 $155,297.73 $769.73 $0.00 $878.08 $156,945.54
137 $156,945.54 $769.73 $0.00 $887.39 $158,602.66
138 $158,602.66 $769.73 $0.00 $896.76 $160,269.15
139 $160,269.15 $769.73 $0.00 $906.19 $161,945.07
140 $161,945.07 $769.73 $0.00 $915.66 $163,630.46
141 $163,630.46 $769.73 $0.00 $925.19 $165,325.38
142 $165,325.38 $769.73 $0.00 $934.77 $167,029.88
143 $167,029.88 $769.73 $0.00 $944.41 $168,744.02
144 $168,744.02 $769.73 $0.00 $954.10 $170,467.85
145 $170,467.85 $769.73 $0.00 $963.85 $172,201.43
146 $172,201.43 $769.73 $0.00 $973.65 $173,944.81
147 $173,944.81 $769.73 $0.00 $983.51 $175,698.05
148 $175,698.05 $769.73 $0.00 $993.42 $177,461.20
149 $177,461.20 $769.73 $0.00 $1,003.39 $179,234.32
150 $179,234.32 $769.73 $0.00 $1,013.42 $181,017.47
151 $181,017.47 $769.73 $0.00 $1,023.50 $182,810.70
152 $182,810.70 $769.73 $0.00 $1,033.64 $184,614.07
153 $184,614.07 $769.73 $0.00 $1,043.83 $186,427.63
154 $186,427.63 $769.73 $0.00 $1,054.09 $188,251.45
155 $188,251.45 $769.73 $0.00 $1,064.40 $190,085.58
156 $190,085.58 $769.73 $0.00 $1,074.77 $191,930.08
157 $191,930.08 $769.73 $0.00 $1,085.20 $193,785.01
158 $193,785.01 $769.73 $0.00 $1,095.69 $195,650.43
159 $195,650.43 $769.73 $0.00 $1,106.24 $197,526.40
160 $197,526.40 $769.73 $0.00 $1,116.84 $199,412.97
161 $199,412.97 $769.73 $0.00 $1,127.51 $201,310.21
162 $201,310.21 $769.73 $0.00 $1,138.24 $203,218.18
163 $203,218.18 $769.73 $0.00 $1,149.03 $205,136.94
164 $205,136.94 $769.73 $0.00 $1,159.87 $207,066.54
165 $207,066.54 $769.73 $0.00 $1,170.78 $209,007.05
166 $209,007.05 $769.73 $0.00 $1,181.76 $210,958.54
167 $210,958.54 $769.73 $0.00 $1,192.79 $212,921.06
168 $212,921.06 $769.73 $0.00 $1,203.89 $214,894.68
169 $214,894.68 $769.73 $0.00 $1,215.05 $216,879.46
170 $216,879.46 $769.73 $0.00 $1,226.27 $218,875.46
171 $218,875.46 $769.73 $0.00 $1,237.55 $220,882.74
172 $220,882.74 $769.73 $0.00 $1,248.90 $222,901.37
173 $222,901.37 $769.73 $0.00 $1,260.32 $224,931.42
174 $224,931.42 $769.73 $0.00 $1,271.79 $226,972.94
175 $226,972.94 $769.73 $0.00 $1,283.34 $229,026.01
176 $229,026.01 $769.73 $0.00 $1,294.95 $231,090.69
177 $231,090.69 $769.73 $0.00 $1,306.62 $233,167.04
178 $233,167.04 $769.73 $0.00 $1,318.36 $235,255.13
179 $235,255.13 $769.73 $0.00 $1,330.17 $237,355.03
180 $237,355.03 $769.73 $0.00 $1,342.04 $239,466.80
181 $239,466.80 $769.73 $0.00 $1,353.98 $241,590.51
182 $241,590.51 $769.73 $0.00 $1,365.99 $243,726.23
183 $243,726.23 $769.73 $0.00 $1,378.06 $245,874.02
184 $245,874.02 $769.73 $0.00 $1,390.21 $248,033.96
185 $248,033.96 $769.73 $0.00 $1,402.42 $250,206.11
186 $250,206.11 $769.73 $0.00 $1,414.70 $252,390.54
187 $252,390.54 $769.73 $0.00 $1,427.05 $254,587.32
188 $254,587.32 $769.73 $0.00 $1,439.47 $256,796.52
189 $256,796.52 $769.73 $0.00 $1,451.96 $259,018.21
190 $259,018.21 $769.73 $0.00 $1,464.53 $261,252.47
191 $261,252.47 $769.73 $0.00 $1,477.16 $263,499.36
192 $263,499.36 $769.73 $0.00 $1,489.86 $265,758.95
193 $265,758.95 $769.73 $0.00 $1,502.64 $268,031.32
194 $268,031.32 $769.73 $0.00 $1,515.49 $270,316.54
195 $270,316.54 $769.73 $0.00 $1,528.41 $272,614.68
196 $272,614.68 $769.73 $0.00 $1,541.40 $274,925.81
197 $274,925.81 $769.73 $0.00 $1,554.47 $277,250.01
198 $277,250.01 $769.73 $0.00 $1,567.61 $279,587.35
199 $279,587.35 $769.73 $0.00 $1,580.83 $281,937.91
200 $281,937.91 $769.73 $0.00 $1,594.12 $284,301.76
201 $284,301.76 $769.73 $0.00 $1,607.48 $286,678.97
202 $286,678.97 $769.73 $0.00 $1,620.92 $289,069.62
203 $289,069.62 $769.73 $0.00 $1,634.44 $291,473.79
204 $291,473.79 $769.73 $0.00 $1,648.04 $293,891.56
205 $293,891.56 $769.73 $0.00 $1,661.71 $296,323.00
206 $296,323.00 $769.73 $0.00 $1,675.45 $298,768.18
207 $298,768.18 $769.73 $0.00 $1,689.28 $301,227.19
208 $301,227.19 $769.73 $0.00 $1,703.18 $303,700.10
209 $303,700.10 $769.73 $0.00 $1,717.16 $306,186.99
210 $306,186.99 $769.73 $0.00 $1,731.23 $308,687.95
211 $308,687.95 $769.73 $0.00 $1,745.37 $311,203.05
212 $311,203.05 $769.73 $0.00 $1,759.59 $313,732.37
213 $313,732.37 $769.73 $0.00 $1,773.89 $316,275.99
214 $316,275.99 $769.73 $0.00 $1,788.27 $318,833.99
215 $318,833.99 $769.73 $0.00 $1,802.73 $321,406.45
216 $321,406.45 $769.73 $0.00 $1,817.28 $323,993.46
217 $323,993.46 $769.73 $90,243.41 $1,831.91 $236,351.69
218 $236,351.69 $769.73 $0.00 $1,336.37 $238,457.79
219 $238,457.79 $769.73 $0.00 $1,348.28 $240,575.80
220 $240,575.80 $769.73 $0.00 $1,360.25 $242,705.78
221 $242,705.78 $769.73 $0.00 $1,372.29 $244,847.80
222 $244,847.80 $769.73 $0.00 $1,384.41 $247,001.94
223 $247,001.94 $769.73 $0.00 $1,396.58 $249,168.25
224 $249,168.25 $769.73 $0.00 $1,408.83 $251,346.81
225 $251,346.81 $769.73 $0.00 $1,421.15 $253,537.69
226 $253,537.69 $769.73 $0.00 $1,433.54 $255,740.96
227 $255,740.96 $769.73 $0.00 $1,446.00 $257,956.69
228 $257,956.69 $769.73 $0.00 $1,458.52 $260,184.94
229 $260,184.94 $769.73 $94,755.58 $1,471.12 $167,670.21
230 $167,670.21 $769.73 $0.00 $948.03 $169,387.97
231 $169,387.97 $769.73 $0.00 $957.74 $171,115.44
232 $171,115.44 $769.73 $0.00 $967.51 $172,852.68
233 $172,852.68 $769.73 $0.00 $977.33 $174,599.74
234 $174,599.74 $769.73 $0.00 $987.21 $176,356.68
235 $176,356.68 $769.73 $0.00 $997.15 $178,123.56
236 $178,123.56 $769.73 $0.00 $1,007.14 $179,900.43
237 $179,900.43 $769.73 $0.00 $1,017.18 $181,687.34
238 $181,687.34 $769.73 $0.00 $1,027.29 $183,484.36
239 $183,484.36 $769.73 $0.00 $1,037.45 $185,291.54
240 $185,291.54 $769.73 $0.00 $1,047.67 $187,108.94
241 $187,108.94 $769.73 $99,493.36 $1,057.94 $89,443.25
242 $89,443.25 $769.73 $0.00 $505.73 $90,718.71
243 $90,718.71 $769.73 $0.00 $512.94 $92,001.38
244 $92,001.38 $769.73 $0.00 $520.19 $93,291.30
245 $93,291.30 $769.73 $0.00 $527.48 $94,588.51
246 $94,588.51 $769.73 $0.00 $534.82 $95,893.06
247 $95,893.06 $769.73 $0.00 $542.19 $97,204.98
248 $97,204.98 $769.73 $0.00 $549.61 $98,524.32
249 $98,524.32 $769.73 $0.00 $557.07 $99,851.12
250 $99,851.12 $769.73 $0.00 $564.57 $101,185.42
251 $101,185.42 $769.73 $0.00 $572.12 $102,527.27
252 $102,527.27 $769.73 $0.00 $579.70 $103,876.70
253 $103,876.70 $0.00 $104,468.03 $587.33 ($4.00)